Villa Complex of 2 Units Villas for Sale Leasehold in Seminyak

Villa Complex of 2 Units Villas for Sale Leasehold in Seminyak

Seminyak, Bali

$838k

Price

5

Bedrooms

54%

Occupancy

5 Bathrooms
Ownership: Leasehold
Land: 500 m²
Est. Revenue: $91k/yr
Avg Nightly Rate: $462

How it compares in Seminyak

  • Expected occupancy of 54% compares with a 65% median across 306 tracked Seminyak villas.
  • Its expected nightly rate of $462 sits above the Seminyak median of $202.
  • Brixfox ranks its projected net yield in the bottom half of the 305 live Seminyak listings it tracks.
How Brixfox computes these figures

Investment Analysis

This villa complex consists of a 2-bedroom unit and a 3-bedroom unit. Both villas are fully furnished and similar in arrangement, featuring an open-plan living...

Price
$837,651
ReportInquire
5-bedroom leasehold villa in Seminyak — photo 1 of 5
Bali Home Immo
1 / 5
5-bedroom leasehold villa in Seminyak — photo 2 of 5
2 / 5
5-bedroom leasehold villa in Seminyak — photo 3 of 5
3 / 5
5-bedroom leasehold villa in Seminyak — photo 4 of 5
4 / 5
5-bedroom leasehold villa in Seminyak — photo 5 of 5
5 / 5

Villa Complex of 2 Units Villas for Sale Leasehold in Seminyak

Seminyak · Ref BF-130147Source · Bali Home Immo · listed 17 Jun 2026
Asking price · Leasehold
$837,651
Net yield
4.6%
Fully managed · Non-resident tax
Cash yield while the lease runs — capital not recovered after 25 yrs
Inquire about this property
Want this analysis as a 7-page underwriting report?

AI photo analysis vs the comp set · Route-based net yields (all structures) · Bid ladder & negotiation anchors · Due-diligence plan & red flags

Ownership
Leasehold
Bedrooms
5
Bathrooms
5
Land
500 m²
Brixfox Score 79 · B+· top 50% Leasehold · 25 yrs leftFinancial analysis ↓
Return thins after lease amortisation. The net yield below is cash income while the lease runs; your capital is not recovered when it ends — see “after lease amortisation” in the analysis.
Financials

What it earns, what it costs to own, and the net yield

Financial analysis
· Brixfox Standard · Non-resident · Fully managed
Leasehold · 25 yrs remaining
Fully managed is the Brixfox Standard shown on every card: a full-service manager's commission, charged on top of the Airbnb/Booking channel fees (not the cleaning cost — changeovers are funded by guest cleaning fees; you bear the residual). Self-managed drops the commission; the channel fees stay, because the platform is paid whoever manages, and you pay staff/local operations, a higher cleaning residual and your own time directly. Both scenarios divide the SAME gross revenue — the toggle changes the cost stack, not the revenue. That revenue is observed from actively-operated comps, so self-managed assumes you match their performance.Both scenarios share the same projected revenue — the toggle changes who runs the property and what that costs, not what it earns.
Net yieldNet operating income ÷ all-in investment. After local operating taxes; before home-country personal tax and financing costs. Modelled from observed market performance of comparable Airbnb listings.
4.6%
$39,468 net operating income /yr
Gross yield · all-in basis
10.5%
−5.9 pts in operating costs & local taxes
After lease amortisation:0.6%A leasehold expires; we amortise your all-in investment straight-line over the remaining term. This is the honest return on a wasting asset — most tools ignore it.Rent repays your investment in 21.9 of 25 yrs
Before tax in your home country and financing costs. Estimates, not financial advice.
Modelled from Airbnb listings we track across Seminyak — live calendar data.

No Airbnb match on file

We have not confirmed this exact villa on Airbnb, so it carries no operating history here. The figures above rest on the comparable set — a launch scenario, not a track record.

Revenue assumptions

Derived from the comparable Airbnb listings below. The headline ADR is the expected BOOKED rate — nearby asking prices corrected by our measured, market-calibrated asking-to-booked factor. Occupancy is calibrated against tracked reference homes nearby. Comp cards below show raw asking prices.
Expected ADR
$462
Expected booked rate (market-calibrated)
Expected occupancy
54%
Full-year estimate, market-calibrated
Projected annual revenue
$90,964
ADR × occupancy × 365
Seasonal occupancy pattern
Peak Jul +25% · Low Feb -15%
J
F
M
A
M
J
J
A
S
O
N
D
Modelled monthly index (relative to the annual average) — replaced by measured per-market indices as calendar history matures.

Investment basis

The true all-in acquisition cost — asking price plus purchase costs, renovation and furnishing. Every yield on this page is computed against this total, not the asking price.
Adjust the figures to your deal — yields recalculate live.
Purchase price· asking · leasehold
$
Acquisition costs· 1.2% of price, auto-calculated
$9,773
PPAT notary (lease deed)$8,377
Legal due diligence$1,396
Buyer-side agent fee· paid by the seller$0
Lease tax· customarily the lessor’s; confirm in the lease$0
Renovation budget· no measured Bali basis — enter your own quote
$
Furniture & STR launch
$
All-in investment
$864,177
+3.2% over asking
Fully managed scenarioSwitch the scenario with the toggle at the top of the financial analysis — it drives every figure in this section. Gross revenue is identical in both scenarios (the comps' observed performance); the Villa Scorecard and risk panels elsewhere on the page always quote the fully-managed Brixfox Standard.
Gross annual revenue
$90,964
Rental management
−$18,193
Booking channel fees
−$4,548
Utilities
−$4,548
Cleaning & laundry
−$4,548
Maintenance & repairs
−$4,548
Insurance
−$2,729
Guest supplies & consumables
−$1,819
Property tax (PBB)
−$1,466
PPh 4(2) final tax on rent
−$9,096
Net operating income
$39,468/yr
Net yield on all-in investment
4.6%

Income tax is PPh 4(2), Indonesia's final tax on rent, at 10% of gross. The regional hotel tax (PBJT, formerly PB1/PHR) is not charged: whether it applies depends on how the villa is licensed and let, so confirm it with your notary. Financing is not modelled.

Leasehold economics
A leasehold expires — your capital is not returned at the end of the term. We write the all-in investment off straight-line over the remaining years and show the return after that annual cost. Most tools ignore this.
Lease amortisation · all-in ÷ 25 yrs remaining−$34,567/yr
Net yield after lease amortisation0.6%
Payback vs remaining term21.9 yrs of 25 yrs
Want this analysis as a 7-page underwriting report?

AI photo analysis vs the comp set · Route-based net yields (all structures) · Bid ladder & negotiation anchors · Due-diligence plan & red flags

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Agency pin · unverified

Seminyak

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

79B
LocationStrong
Premium area with high rental demand
Rental YieldGood
4.6% net yield on all-in cost
OccupancyAverage
54% average occupancy
Nightly RateStrong
$462 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceGood
500 m² land area
ZoningAverage
STR zoning not confirmed
TenureGood
25 years remaining on lease
Prime location in Seminyak — high tourist traffic
Premium nightly rate of $462 — positioned in the top tier
Occupancy at 54% — factor in seasonal gaps
STR zoning not confirmed — verify before purchasing for short-term rental use

This villa is a strong investment. High rental demand and good returns make it suitable for both active and passive investors.

Risk & what-if

ScenarioOccupancyNet income /yrNet yield
-20 pts occupancy34%$24,3072.8%
-10 pts occupancy44%$31,8873.7%
Expected54%$39,4684.6%
+10 pts occupancy64%$47,0485.4%

Brixfox Standard · Non-resident · Fully managed · net yield on all-in cost

Lease runway25 yearsSafe zoneLiquid on resale; banks still do not finance leaseholds — plan for cash.
Payback13.5 yearsfrom net rent at the expected case
Ask Brixfox

Questions about this listing, answered from its data

Ask Brixfox about this property

Answers grounded in this listing's data, its Airbnb comps and the score breakdown.

Try one of these

Create a free account to ask 2 free AI questions — Pro is unlimited.

Inquire

Take the numbers with you, or talk to the agent

Villa Underwriting Report

7-page PDF · one-time purchase · this property

  • AI photo analysis vs the comp set
  • Route-based net yields (all structures)
  • Bid ladder & negotiation anchors
  • Due-diligence plan & red flags
Included with Pro once its free trial ends

Interested in this property?

Your Brixfox analysis goes with it, so you arrive as a qualified buyer, not a cold email. Where the agency takes inquiries through Brixfox it goes straight to the agent; otherwise it comes to the Brixfox team and we reply to you. Brixfox adds no fee.

Optional — leave it blank and we'll send the message above.

Source · Bali Home Immo

We email you a copy and check in a few days later that you heard back. No spam, no fee.

Modelled from live Airbnb calendar data around this property · operating costs per line, editable in the P&L · estimates, not financial advice.Data sources & methodology ›

ROI calculations use verified Brixfox Intelligence rental data. Operating costs are modelled per line — Airbnb/Booking channel fees whoever manages, then either a full-service management commission or the staff/local operations a self-managing owner buys back, cleaning residual, utilities & insurance, local taxes — with every rate editable in the Financial analysis P&L above. Gross revenue is identical in both management scenarios. Includes 10% Indonesian rental tax (PPh) and annual property tax (PBB). Market factors in Bali may impact actual yields.